Highlights

[SYMLIFE] QoQ Annualized Quarter Result on 2015-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -17.39%    YoY -     -14.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 138,988 130,826 159,980 286,121 345,386 253,850 330,920 -43.83%
  QoQ % 6.24% -18.22% -44.09% -17.16% 36.06% -23.29% -
  Horiz. % 42.00% 39.53% 48.34% 86.46% 104.37% 76.71% 100.00%
PBT 8,933 8,004 12,400 54,550 66,189 78,250 58,708 -71.40%
  QoQ % 11.61% -35.45% -77.27% -17.58% -15.41% 33.29% -
  Horiz. % 15.22% 13.63% 21.12% 92.92% 112.74% 133.29% 100.00%
Tax -3,376 -2,694 -7,700 -11,966 -14,137 -12,204 -15,428 -63.59%
  QoQ % -25.32% 65.01% 35.65% 15.36% -15.84% 20.90% -
  Horiz. % 21.88% 17.46% 49.91% 77.56% 91.63% 79.10% 100.00%
NP 5,557 5,310 4,700 42,584 52,052 66,046 43,280 -74.45%
  QoQ % 4.66% 12.98% -88.96% -18.19% -21.19% 52.60% -
  Horiz. % 12.84% 12.27% 10.86% 98.39% 120.27% 152.60% 100.00%
NP to SH 8,204 8,286 8,168 43,910 53,152 66,748 44,056 -67.29%
  QoQ % -0.99% 1.44% -81.40% -17.39% -20.37% 51.51% -
  Horiz. % 18.62% 18.81% 18.54% 99.67% 120.65% 151.51% 100.00%
Tax Rate 37.79 % 33.66 % 62.10 % 21.94 % 21.36 % 15.60 % 26.28 % 27.32%
  QoQ % 12.27% -45.80% 183.04% 2.72% 36.92% -40.64% -
  Horiz. % 143.80% 128.08% 236.30% 83.49% 81.28% 59.36% 100.00%
Total Cost 133,430 125,516 155,280 243,537 293,334 187,804 287,640 -39.99%
  QoQ % 6.31% -19.17% -36.24% -16.98% 56.19% -34.71% -
  Horiz. % 46.39% 43.64% 53.98% 84.67% 101.98% 65.29% 100.00%
Net Worth 587,075 597,493 601,255 583,929 592,458 595,258 573,292 1.59%
  QoQ % -1.74% -0.63% 2.97% -1.44% -0.47% 3.83% -
  Horiz. % 102.40% 104.22% 104.88% 101.86% 103.34% 103.83% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 587,075 597,493 601,255 583,929 592,458 595,258 573,292 1.59%
  QoQ % -1.74% -0.63% 2.97% -1.44% -0.47% 3.83% -
  Horiz. % 102.40% 104.22% 104.88% 101.86% 103.34% 103.83% 100.00%
NOSH 282,247 281,836 283,611 282,091 282,123 282,113 282,410 -0.04%
  QoQ % 0.15% -0.63% 0.54% -0.01% 0.00% -0.11% -
  Horiz. % 99.94% 99.80% 100.43% 99.89% 99.90% 99.89% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.00 % 4.06 % 2.94 % 14.88 % 15.07 % 26.02 % 13.08 % -54.51%
  QoQ % -1.48% 38.10% -80.24% -1.26% -42.08% 98.93% -
  Horiz. % 30.58% 31.04% 22.48% 113.76% 115.21% 198.93% 100.00%
ROE 1.40 % 1.39 % 1.36 % 7.52 % 8.97 % 11.21 % 7.68 % -67.75%
  QoQ % 0.72% 2.21% -81.91% -16.16% -19.98% 45.96% -
  Horiz. % 18.23% 18.10% 17.71% 97.92% 116.80% 145.96% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 49.24 46.42 56.41 101.43 122.42 89.98 117.18 -43.81%
  QoQ % 6.07% -17.71% -44.39% -17.15% 36.05% -23.21% -
  Horiz. % 42.02% 39.61% 48.14% 86.56% 104.47% 76.79% 100.00%
EPS 2.91 2.94 2.88 15.57 18.84 23.66 15.60 -67.25%
  QoQ % -1.02% 2.08% -81.50% -17.36% -20.37% 51.67% -
  Horiz. % 18.65% 18.85% 18.46% 99.81% 120.77% 151.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0800 2.1200 2.1200 2.0700 2.1000 2.1100 2.0300 1.63%
  QoQ % -1.89% 0.00% 2.42% -1.43% -0.47% 3.94% -
  Horiz. % 102.46% 104.43% 104.43% 101.97% 103.45% 103.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.14 21.78 26.64 47.64 57.51 42.27 55.10 -43.83%
  QoQ % 6.24% -18.24% -44.08% -17.16% 36.05% -23.28% -
  Horiz. % 42.00% 39.53% 48.35% 86.46% 104.37% 76.72% 100.00%
EPS 1.37 1.38 1.36 7.31 8.85 11.11 7.34 -67.24%
  QoQ % -0.72% 1.47% -81.40% -17.40% -20.34% 51.36% -
  Horiz. % 18.66% 18.80% 18.53% 99.59% 120.57% 151.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9775 0.9949 1.0011 0.9723 0.9865 0.9912 0.9546 1.59%
  QoQ % -1.75% -0.62% 2.96% -1.44% -0.47% 3.83% -
  Horiz. % 102.40% 104.22% 104.87% 101.85% 103.34% 103.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.7900 0.6900 0.8200 0.8000 0.8500 1.0700 1.0300 -
P/RPS 1.60 1.49 1.45 0.79 0.69 1.19 0.88 48.81%
  QoQ % 7.38% 2.76% 83.54% 14.49% -42.02% 35.23% -
  Horiz. % 181.82% 169.32% 164.77% 89.77% 78.41% 135.23% 100.00%
P/EPS 27.18 23.47 28.47 5.14 4.51 4.52 6.60 156.26%
  QoQ % 15.81% -17.56% 453.89% 13.97% -0.22% -31.52% -
  Horiz. % 411.82% 355.61% 431.36% 77.88% 68.33% 68.48% 100.00%
EY 3.68 4.26 3.51 19.46 22.16 22.11 15.15 -60.97%
  QoQ % -13.62% 21.37% -81.96% -12.18% 0.23% 45.94% -
  Horiz. % 24.29% 28.12% 23.17% 128.45% 146.27% 145.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.33 0.39 0.39 0.40 0.51 0.51 -17.77%
  QoQ % 15.15% -15.38% 0.00% -2.50% -21.57% 0.00% -
  Horiz. % 74.51% 64.71% 76.47% 76.47% 78.43% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 25/08/15 29/05/15 26/02/15 27/11/14 25/08/14 -
Price 0.7100 0.8050 0.7500 0.8500 0.8550 0.9700 1.1900 -
P/RPS 1.44 1.73 1.33 0.84 0.70 1.08 1.02 25.77%
  QoQ % -16.76% 30.08% 58.33% 20.00% -35.19% 5.88% -
  Horiz. % 141.18% 169.61% 130.39% 82.35% 68.63% 105.88% 100.00%
P/EPS 24.43 27.38 26.04 5.46 4.54 4.10 7.63 116.78%
  QoQ % -10.77% 5.15% 376.92% 20.26% 10.73% -46.26% -
  Horiz. % 320.18% 358.85% 341.28% 71.56% 59.50% 53.74% 100.00%
EY 4.09 3.65 3.84 18.31 22.04 24.39 13.11 -53.90%
  QoQ % 12.05% -4.95% -79.03% -16.92% -9.64% 86.04% -
  Horiz. % 31.20% 27.84% 29.29% 139.66% 168.12% 186.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.38 0.35 0.41 0.41 0.46 0.59 -30.68%
  QoQ % -10.53% 8.57% -14.63% 0.00% -10.87% -22.03% -
  Horiz. % 57.63% 64.41% 59.32% 69.49% 69.49% 77.97% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

147  150  425  1543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.2550.00 
 WCEHB 0.325+0.02 
 HSI-H8F 0.23-0.015 
 SLVEST 0.885+0.02 
 PERDANA-PR 0.015-0.005 
 FPGROUP 0.6850.00 
 HSI-C7F 0.07-0.005 
 DGB 0.1450.00 
 MEDIAC 0.22+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers